Average Number of Employees
462023-01-01 ~ 2023-12-31
412022-01-01 ~ 2022-12-31
Property, Plant & Equipment
6,063,728 GBP2023-12-31
5,512,728 GBP2022-12-31
Fixed Assets - Investments
900 GBP2023-12-31
900 GBP2022-12-31
Investment Property
1,450,000 GBP2023-12-31
1,450,000 GBP2022-12-31
Fixed Assets
7,514,628 GBP2023-12-31
6,963,628 GBP2022-12-31
Total Inventories
1,498,023 GBP2023-12-31
561,469 GBP2022-12-31
Debtors
Current
980,450 GBP2023-12-31
383,534 GBP2022-12-31
Cash at bank and in hand
117,164 GBP2023-12-31
345,744 GBP2022-12-31
Current Assets
2,595,637 GBP2023-12-31
1,290,747 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-3,802,798 GBP2023-12-31
-1,187,350 GBP2022-12-31
Net Current Assets/Liabilities
-1,207,161 GBP2023-12-31
103,397 GBP2022-12-31
Total Assets Less Current Liabilities
6,307,467 GBP2023-12-31
7,067,025 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-663,546 GBP2023-12-31
-989,701 GBP2022-12-31
Net Assets/Liabilities
5,051,406 GBP2023-12-31
5,429,399 GBP2022-12-31
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2022-12-31
Retained earnings (accumulated losses)
5,051,306 GBP2023-12-31
5,429,299 GBP2022-12-31
Equity
5,051,406 GBP2023-12-31
5,429,399 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Buildings
7,296,823 GBP2023-12-31
6,675,323 GBP2022-12-31
Plant and equipment
690,916 GBP2023-12-31
621,449 GBP2022-12-31
Motor vehicles
69,598 GBP2023-12-31
27,239 GBP2022-12-31
Furniture and fittings
428,700 GBP2023-12-31
356,313 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
8,486,037 GBP2023-12-31
7,680,324 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-936 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-936 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
335,411 GBP2022-12-31
Motor vehicles
17,339 GBP2022-12-31
Furniture and fittings
274,617 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
2,167,596 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
57,109 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Owned/Freehold
1,980 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
30,820 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
232,845 GBP2023-01-01 ~ 2023-12-31
Plant and equipment, Under hire purchased contracts or finance leases
14,136 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Under hire purchased contracts or finance leases
8,472 GBP2023-01-01 ~ 2023-12-31
Under hire purchased contracts or finance leases
22,608 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-740 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-740 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
405,916 GBP2023-12-31
Motor vehicles
27,791 GBP2023-12-31
Furniture and fittings
305,437 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,422,309 GBP2023-12-31
Property, Plant & Equipment
Buildings
5,613,658 GBP2023-12-31
5,135,094 GBP2022-12-31
Plant and equipment
285,000 GBP2023-12-31
286,038 GBP2022-12-31
Motor vehicles
41,807 GBP2023-12-31
9,900 GBP2022-12-31
Furniture and fittings
123,263 GBP2023-12-31
81,696 GBP2022-12-31
Land and buildings
5,613,658 GBP2023-12-31
5,135,094 GBP2022-12-31
Plant and equipment, Under hire purchased contracts or finance leases
90,431 GBP2023-12-31
31,680 GBP2022-12-31
Under hire purchased contracts or finance leases
90,431 GBP2023-12-31
31,680 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
243,786 GBP2023-12-31
125,019 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
647,256 GBP2023-12-31
15,000 GBP2022-12-31
Other Debtors
Current
44,522 GBP2023-12-31
87,654 GBP2022-12-31
Prepayments/Accrued Income
Current
44,886 GBP2023-12-31
155,861 GBP2022-12-31
Bank Overdrafts
Current
1,116,689 GBP2023-12-31
Bank Borrowings
Current
360,936 GBP2023-12-31
351,414 GBP2022-12-31
Trade Creditors/Trade Payables
Current
2,100,215 GBP2023-12-31
619,301 GBP2022-12-31
Corporation Tax Payable
Current
11,290 GBP2022-12-31
Taxation/Social Security Payable
Current
16,839 GBP2023-12-31
21,225 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
19,206 GBP2023-12-31
7,920 GBP2022-12-31
Other Creditors
Current
77,352 GBP2023-12-31
85,190 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
111,561 GBP2023-12-31
91,010 GBP2022-12-31
Creditors
Current
3,802,798 GBP2023-12-31
1,187,350 GBP2022-12-31
Bank Borrowings
Non-current
604,120 GBP2023-12-31
967,261 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
59,426 GBP2023-12-31
22,440 GBP2022-12-31
Creditors
Non-current
663,546 GBP2023-12-31
989,701 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
360,936 GBP2023-12-31
351,414 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
360,936 GBP2023-12-31
351,414 GBP2022-12-31
Bank Borrowings
Non-current, Between one and two years
360,935 GBP2023-12-31
351,414 GBP2022-12-31
Non-current, Between two and five year
243,185 GBP2023-12-31
587,253 GBP2022-12-31
Total Borrowings
965,056 GBP2023-12-31
1,318,674 GBP2022-12-31
Minimum gross finance lease payments owing
97,521 GBP2023-12-31
30,360 GBP2022-12-31
Net Deferred Tax Liability/Asset
-592,515 GBP2023-12-31
-647,925 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
55,410 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-572,210 GBP2023-12-31
-560,998 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
3,396 GBP2023-12-31
Between one and five year
2,316 GBP2023-12-31
More than five year
1,888 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
7,600 GBP2023-12-31